7.811
Revenue₩B
76.05
76.66
75.75
78.37
78.50
78.47
80.09
80.19
79.79
78.88
8.114
0.10%
0.54%
8
24.72
Revenue growth%
6.61
6.93
5.40
3.96
3.30
3.34
4.91
6.44
4.38
4.96
28.19
4.91
4.93
27
3.02
Gross margin%
16.35
18.38
21.08
23.32
20.39
22.90
25.24
23.18
25.15
26.45
20.39
25.15
23.04
33
25.84
Operating margin%
21.77
24.44
26.48
28.76
27.25
28.03
29.59
30.45
28.92
26.93
19.24
28.92
27.64
38
29.22
Net margin%
15.91
14.38
16.96
17.88
18.15
17.04
14.63
17.50
17.11
18.41
4.96
17.11
17.07
74
35.92
P/E ratio (avg)x
15.09
14.90
14.21
14.32
12.95
12.72
13.60
12.46
13.67
13.43
29.49
13.43
13.63
58
13.89
EV/EBITx
26.97
23.48
23.39
20.15
20.47
18.76
17.53
16.91
14.97
15.32
25.82
16.91
19.45
5
20.25
FCF yield (avg)%
17.99
15.62
12.80
9.90
10.96
11.93
11.83
10.73
10.56
10.34
20.11
10.73
11.40
69
28.24
FCF margin%
3.98
5.91
7.96
9.33
11.76
11.81
9.31
8.53
8.60
10.48
12.88
9.31
8.95
25
1.263
FCF / Net incomex
1.781
1.764
1.572
1.691
1.773
1.717
1.850
1.850
1.868
1.964
1.098
1.850
1.777
62
4.94
ROIC%
25.58
26.83
27.29
25.96
24.53
26.86
28.27
26.85
28.27
25.94
19.27
26.86
26.84
14
7.33
Return on equity%
1.94
0.40
2.04
0.40
0.40
0.40
0.40
0.73
0.40
1.46
24.52
0.40
0.40
38
5.34
Return on assets%
8.02
5.72
6.92
8.71
10.70
8.77
6.16
5.68
5.79
5.64
17.26
5.79
6.54
18
727.98
EPS₩
2,941
3,526
3,620
4,007
4,054
4,234
4,990
5,718
5,689
6,261
811.85
9.08%
8.49%
—
4.49
EPS growth%
18.71
19.65
16.70
18.02
19.93
18.20
16.43
14.04
15.03
17.88
15.14
16.43
17.95
92
863.49
Bookvalue per sh₩
1,162
1,127
1,246
1,346
1,290
1,282
1,353
1,384
1,533
1,479
732.63
2.78%
3.49%
—
1,126
FCF per share₩
468.89
421.20
394.55
418.83
429.88
426.26
415.47
359.37
320.78
348.82
907.57
(4.09%)
(3.29%)
—
1,731
Dividend per sh₩
1,313
1,269
1,500
1,446
1,564
1,642
1,844
1,808
1,878
2,032
1,498
5.38%
5.62%
—
17.29
Div yield (avg)%
1.25
3.60
6.15
5.11
3.05
3.55
4.30
4.60
5.71
7.29
26.91
4.60
4.45
83
21.60
Payout ratio%
24.38
26.37
25.53
27.64
25.27
23.32
21.26
19.77
22.20
21.07
7.06
21.26
23.85
14
15.79
Shares (diluted)M
22.67
25.91
30.43
36.30
39.08
43.85
46.91
49.61
54.99
56.22
16.15
7.54%
10.82%
28
9.11
Buyback yield%
20.92
20.93
18.48
18.21
20.62
18.44
20.98
21.54
22.17
22.07
2.67
21.54
20.92
56
1.185
D/E ratiox
1.271
1.412
1.574
1.479
1.370
1.420
1.514
1.639
1.723
1.839
0.547
1.639
1.496
69
2.839
Enterprise value₩B
65.86
69.60
71.45
70.87
74.06
82.65
93.91
106.0
119.4
109.0
15.86
8.03%
4.61%
40
45.79
LT debt₩B
33.24
33.92
31.54
34.22
39.87
42.12
47.30
48.11
52.08
56.79
6.727
7.33%
7.13%
93
Revenue
₩78.88B
0.54%
1.00×
Cost of revenue
₩45.94B
0.41%
0.99×
Operating expenses
₩18.89B
0.48%
0.99×